5 contracts (500 sh) | BE SS: $87.00 | CC-SS: $90.17 (banked floor $88.72) | IV: HIGH | Accounts: Neville:0865
| Max Loss | $33,500 | (ND $42.00 + SW $25) x 500 |
| Normal income ref | $3,565/mo | 95% ann ROI on ML |
| Hedge rolling cost | $70/mo | |
| Unrealized P&L | $-5,720 | fortress legs from IBKR |
| Move | New strike โ | New expiry | Tenor | Est net | Total (5 ct) | POP / surv of new CC |
|---|
| Move | New strike โ | New expiry | Tenor | Est net | Total (5 ct) | POP / surv of new CC |
|---|---|---|---|---|---|---|
| Roll out (same strike, buy time) | ~$94 | 30 Oct 2026 | 14d left | +$0.38/sh | +$190 cycle +$475 [+$74โฆ+$434] ยท 85% credit | 67% surv 52% |
| Up-and-out for even (raise the cap, free) | ~$95 | 30 Oct 2026 | 14d left | +$0.12/sh | +$59 cycle +$344 [-$83โฆ+$271] ยท 62% credit | 68% surv 55% |
| Max even-money escape in the band | ~$95 | 30 Oct 2026 | 14d left | +$0.12/sh | +$59 cycle +$344 [-$83โฆ+$271] ยท 62% credit | 68% surv 55% |
| Safety roll (pay small debit, max POP) | ~$96 | 30 Oct 2026 | 14d left | -$0.28/sh | -$142 cycle +$143 [-$319โฆ+$51] ยท 29% credit | 70% surv 59% |
| budget: banked $285 debit $142 (50% used โ 1.1 wk of income) โ whole cycle still +$143 cash ยท rolled 5 ct earn โ $3,514/mo while parked; 0 ct free to re-sell | ||||||
| Move | New strike โ | New expiry | Tenor | Est net | Total (5 ct) | POP / surv of new CC |
|---|---|---|---|---|---|---|
| Roll out (same strike, buy time) | ~$98 | 23 Oct 2026 | 11d left | +$0.64/sh | +$321 cycle +$361 | 66% surv 52% |
| Up-and-out for even (raise the cap, free) | ~$99 | 23 Oct 2026 | 11d left | +$0.38/sh | +$192 cycle +$232 | 68% surv 55% |
| Max even-money escape in the band | ~$102 | 30 Oct 2026 | 18d left | +$0.07/sh | +$37 cycle +$77 | 72% surv 64% |
| Safety roll (pay small debit, max POP) | ~$103 | 30 Oct 2026 | 18d left | -$0.04/sh | -$18 cycle +$22 | 75% surv 67% |
| budget: banked $40 debit $18 (46% used โ 0.5 wk of income) โ whole cycle still +$22 cash ยท rolled 5 ct earn โ $2,226/mo while parked; 0 ct free to re-sell | ||||||
Every eligible strike x expiry in the 4-45 DTE band (3 expiries scanned, 24 clear the income floor), each sized to the minimum contracts that clear it. Sorted by survival (safest first): the primary ๐ฏ is the safest; rows below trade safety for income.
Fortress delta: 1.066 (IBKR) | Recovery@SS: +$5,801 (un-capped fortress gain if stock rallies to SS) | Do-nothing @ SS: $-798
| Strike | DTE | Expiry | Bid | Sell | Income/mo | Net/mo | Survival | POP (mid) | EV/mo | Cap Give-up @ CC-SS | %IC | Total P&L @ SS |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| $85 | 8d | 16 Oct 2026 | $1.07 | 5/5 | $2,006 | $1,937 | 78% | 82% | +$669 | -$2,050 | 9.8% | $-1,968 (vs do-nothing $-1,170) |
| $84 | 8d | 16 Oct 2026 | $1.21 | 4/5 | $1,815 | $2,027 | 75% | 80% | +$475 | -$1,984 | 9.4% | $-2,078 (vs do-nothing $-1,280) |
| $85 | 15d | 23 Oct 2026 | $1.86 | 5/5 | $1,860 | $1,790 | 73% | 78% | +$448 | -$1,655 | 7.9% | $-1,573 (vs do-nothing $-775) |
| $83 | 8d | 16 Oct 2026 | $1.49 | 4/5 | $2,235 | $2,447 | 71% | 77% | +$562 | -$2,272 | 10.8% | $-2,366 (vs do-nothing $-1,568) |
| $84 | 15d | 23 Oct 2026 | $2.09 | 5/5 | $2,090 | $2,020 | 70% | 77% | +$445 | -$2,040 | 9.7% | $-1,958 (vs do-nothing $-1,160) |
| $85 | 22d | 30 Oct 2026 | $2.79 | 5/5 | $1,902 | $1,833 | 70% | 77% | +$449 | -$1,190 | 5.7% | $-1,108 (vs do-nothing $-310) |
| $84 | 22d | 30 Oct 2026 | $2.90 | 5/5 | $1,977 | $1,908 | 67% | 75% | +$343 | -$1,635 | 7.8% | $-1,553 (vs do-nothing $-755) |
| $83 | 15d | 23 Oct 2026 | $2.42 | 4/5 | $1,936 | $2,148 | 67% | 75% | +$405 | -$1,900 | 9.0% | $-1,994 (vs do-nothing $-1,196) |
| $82 | 8d | 16 Oct 2026 | $1.78 | 3/5 | $2,002 | $2,497 | 66% | 74% | +$444 | -$1,917 | 9.1% | $-2,187 (vs do-nothing $-1,389) |
| $83 | 22d | 30 Oct 2026 | $3.00 | 5/5 | $2,045 | $1,976 | 64% | 74% | +$209 | -$2,085 | 9.9% | $-2,003 (vs do-nothing $-1,205) |
| $82 | 15d | 23 Oct 2026 | $2.74 | 4/5 | $2,192 | $2,404 | 63% | 73% | +$414 | -$2,172 | 10.3% | $-2,266 (vs do-nothing $-1,468) |
| $82 | 22d | 30 Oct 2026 | $3.65 | 4/5 | $1,991 | $2,203 | 62% | 72% | +$341 | -$1,808 | 8.6% | $-1,902 (vs do-nothing $-1,104) |
| $81 | 8d | 16 Oct 2026 | $2.10 | 3/5 | $2,362 | $2,857 | 61% | 72% | +$437 | -$2,121 | 10.1% | $-2,391 (vs do-nothing $-1,593) |
| Strike | DTE | Expiry | Bid | Sell | Income/mo | Net/mo | Survival | POP (mid) | EV/mo | Cap Give-up @ CC-SS | %IC | Total P&L @ SS |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| $81 | 15d | 23 Oct 2026 | $3.05 | 3/5 | $1,830 | $2,324 | 59% | 71% | +$285 | -$1,836 | 8.7% | $-2,106 (vs do-nothing $-1,308) |
| $81 | 22d | 30 Oct 2026 | $4.00 | 4/5 | $2,182 | $2,394 | 59% | 71% | +$333 | -$2,068 | 9.8% | $-2,162 (vs do-nothing $-1,364) |
| $80 | 8d | 16 Oct 2026 | $2.53 | 2/5 | $1,897 | $2,674 | 56% | 69% | +$323 | -$1,528 | 7.3% | $-1,974 (vs do-nothing $-1,176) |
| $80 | 22d | 30 Oct 2026 | $4.40 | 3/5 | $1,800 | $2,294 | 55% | 69% | +$248 | -$1,731 | 8.2% | $-2,001 (vs do-nothing $-1,203) |
| $80 | 15d | 23 Oct 2026 | $3.50 | 3/5 | $2,100 | $2,594 | 55% | 69% | +$315 | -$2,001 | 9.5% | $-2,271 (vs do-nothing $-1,473) |
| $79 | 22d | 30 Oct 2026 | $4.75 | 3/5 | $1,943 | $2,437 | 52% | 68% | +$210 | -$1,926 | 9.2% | $-2,196 (vs do-nothing $-1,398) |
| $79 | 15d | 23 Oct 2026 | $3.85 | 3/5 | $2,310 | $2,804 | 51% | 67% | +$255 | -$2,196 | 10.5% | $-2,466 (vs do-nothing $-1,668) |
| $79 | 8d | 16 Oct 2026 | $2.93 | 2/5 | $2,198 | $2,974 | 50% | 67% | +$281 | -$1,648 | 7.8% | $-2,094 (vs do-nothing $-1,296) |
| $78 | 22d | 30 Oct 2026 | $5.10 | 3/5 | $2,086 | $2,581 | 49% | 66% | +$154 | -$2,121 | 10.1% | $-2,391 (vs do-nothing $-1,593) |
| $78 | 15d | 23 Oct 2026 | $4.35 | 3/5 | $2,610 | $3,104 | 47% | 66% | +$253 | -$2,346 | 11.2% | $-2,616 (vs do-nothing $-1,818) |
| $78 | 8d | 16 Oct 2026 | $3.30 | 2/5 | $2,475 | $3,251 | 45% | 64% | +$165 | -$1,774 | 8.4% | $-2,220 (vs do-nothing $-1,422) |
Income/mo = FIGHT leg gross, DTE-prorated. Net/mo = FIGHT + conservative CC gross minus hedge cost. POP (mid) = probability stock closes at or below (strike + mid premium) at expiry, per-strike chain IV when available. Survival = CC expires fully worthless. EV/mo = premium minus expected buyback, monthly, with realized vol = IV x 85% (variance risk premium 15%). Survival, POP and touch use vol x 1.00 (raw implied: the VRP haircut is applied to the premium edge but NOT to risk, because understating the edge costs opportunity while understating breach odds costs capital; the risk-side haircut arms only from the graded ledger). Cap give-up @ SS = recovery mortgaged on a V-bounce to SS, net of premium. Total P&L @ SS = absolute position P&L if the stock closes at SS; "vs do-nothing" = opportunity cost against holding all 5 contracts at the conservative CC.